Loading...
XJPX3180
Market cap104mUSD
Jan 14, Last price  
1,308.00JPY
1D
-0.15%
1Q
-14.29%
Jan 2017
20.00%
IPO
32.25%
Name

Beauty Garage Inc

Chart & Performance

D1W1MN
XJPX:3180 chart
P/E
15.22
P/S
0.55
EPS
85.94
Div Yield, %
1.22%
Shrs. gr., 5y
-0.15%
Rev. gr., 5y
16.59%
Revenues
29.84b
+12.91%
4,346,627,0005,288,558,0006,457,585,0007,275,529,0008,398,493,0009,642,103,00011,680,469,00013,852,101,00015,730,294,00019,597,064,00023,401,306,00026,429,547,00029,840,901,000
Net income
1.08b
+25.39%
147,637,000190,626,000172,469,000249,165,000266,897,000314,506,000449,588,000380,881,000408,002,000654,505,000709,957,000865,033,0001,084,678,000
CFO
582m
-41.71%
62,510,00042,581,00050,356,000379,004,000240,755,000473,259,000152,543,000607,930,000133,641,000859,207,000712,049,000998,367,000581,936,000
Dividend
Apr 28, 20250 JPY/sh

Profile

BEAUTY GARAGE Inc. purchases and sells beautician and beauty products and equipment. The company provides support services for the start-up of a salon and fund raising; courses and personnel training services; insurance services for salons; and real estate and advertising services, as well as introduces IT and other systems in beauty salons. It also sells professional use cosmetics; and designs, engineers, and constructs salon premises. The company also sells its products through online. BEAUTY GARAGE Inc. was founded in 2003 and is headquartered in Tokyo, Japan.
URL
https://www.beautygarage.co.jp/
IPO date
Feb 14, 2013
Employees
386
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑042023‑042022‑042021‑042020‑042019‑042018‑042017‑042016‑042015‑04
Income
Revenues
29,840,901
12.91%
26,429,547
12.94%
23,401,306
19.41%
Cost of revenue
28,127,045
25,062,869
22,183,407
Unusual Expense (Income)
NOPBT
1,713,856
1,366,678
1,217,899
NOPBT Margin
5.74%
5.17%
5.20%
Operating Taxes
569,305
454,410
443,361
Tax Rate
33.22%
33.25%
36.40%
NOPAT
1,144,551
912,268
774,538
Net income
1,084,678
25.39%
865,033
21.84%
709,957
8.47%
Dividends
(202,100)
(100,987)
(88,001)
Dividend yield
0.82%
0.22%
0.25%
Proceeds from repurchase of equity
528,586
426,039
BB yield
-1.13%
-1.22%
Debt
Debt current
552,085
469,237
433,252
Long-term debt
1,077,917
769,311
810,852
Deferred revenue
262,722
212,833
167,415
Other long-term liabilities
534,313
302,701
104,743
Net debt
(2,252,618)
(3,571,283)
(2,679,499)
Cash flow
Cash from operating activities
581,936
998,367
712,049
CAPEX
(144,475)
(164,949)
(253,373)
Cash from investing activities
(592,276)
(197,916)
(439,134)
Cash from financing activities
133,950
(102,758)
(188,285)
FCF
(193,209)
599,016
73,995
Balance
Cash
3,685,752
3,751,831
3,052,603
Long term investments
196,868
1,058,000
871,000
Excess cash
2,390,575
3,488,354
2,753,538
Stockholders' equity
6,426,822
5,568,193
4,792,550
Invested Capital
7,183,787
4,188,784
3,997,162
ROIC
20.13%
22.29%
21.12%
ROCE
17.89%
17.64%
17.86%
EV
Common stock shares outstanding
12,645
12,629
12,607
Price
1,948.00
-47.28%
3,695.00
32.96%
2,779.00
-23.86%
Market cap
24,632,770
-47.21%
46,663,194
33.19%
35,035,414
-23.72%
EV
22,569,578
43,299,773
32,554,407
EBITDA
1,978,511
1,679,877
1,530,891
EV/EBITDA
11.41
25.78
21.27
Interest
7,824
4,844
6,624
Interest/NOPBT
0.46%
0.35%
0.54%